
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,727 | 3,717.4 | 4,253.7 | 5,528.6 | 6,399.2 | 6,910 | |
COGS | 2,288.8 | 2,307.2 | 2,345.9 | 2,866.6 | 3,262.7 | 3,542 | |
Gross Profit | 1,438.2 | 1,410.2 | 1,907.9 | 2,662 | 3,136.5 | 3,367.9 | |
Operating Expenses & Income | |||||||
Operating Income | 438.3 | 321.4 | 373.6 | 644.2 | 921.1 | 957.5 | |
Total Operating Expenses | 999.9 | 1,088.8 | 1,534.3 | 2,017.8 | 2,216.2 | 2,410.4 | |
R&D Expenses | 200.6 | 215.7 | 249.4 | 341.3 | 368.1 | 397.2 | |
Selling General & Admin Expenses | 180.1 | 251.2 | 387.3 | 433.4 | 390.1 | 449.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.29) | (27.02) | (44.91) | (63.72) | (48.6) | (36.7) | |
Interest Income | - | 27.02 | 44.91 | 63.72 | 48.6 | 22.21 | |
Income Tax Expense | 83.21 | 69.63 | 126.2 | 133.8 | 198.9 | 189.9 | |
Net Income | |||||||
Net Income | 331.1 | 232.4 | 167.1 | 438.7 | 701.4 | 695.2 | |
Supplemental | |||||||
EBIT | 430.6 | 329 | 338.1 | 636.2 | 948.9 | 924.2 | |
EBITDA | 508.8 | 415.7 | 442 | 759.3 | 1,088.5 | 1,075.3 | |